| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 429.00 | 429.00 | | 429.00 |
AH Goodwill | 134 800.00 | | 134 800.00 | 134 800.00 |
AR Technical installations, industrial equipment and tools | 16 000.00 | 15 534.00 | 466.00 | 16 000.00 |
AT Other tangible assets | 18 661.00 | 12 945.00 | 5 715.00 | 18 661.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 1 408.00 | | 1 408.00 | 1 408.00 |
BJ TOTAL (I) | 171 312.00 | 28 909.00 | 142 404.00 | 171 312.00 |
BT Goods | 51 951.00 | | 51 951.00 | 51 951.00 |
BV Advances and down payments on orders | 213.00 | | 213.00 | 213.00 |
BX Customers and related accounts | 94 276.00 | 3 600.00 | 90 676.00 | 94 276.00 |
BZ Other receivables | 68 634.00 | | 68 634.00 | 68 634.00 |
CF Cash and cash equivalents | 718.00 | | 718.00 | 718.00 |
CH Prepaid expenses | 1 770.00 | | 1 770.00 | 1 770.00 |
CJ TOTAL (II) | 217 562.00 | 3 600.00 | 213 962.00 | 217 562.00 |
CO Grand total (0 to V) | 388 875.00 | 32 509.00 | 356 366.00 | 388 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 159 685.00 | 159 685.00 | | 159 685.00 |
DD Legal reserve (1) | 313.00 | 313.00 | | 313.00 |
DG Other reserves | 2 002.00 | 5 954.00 | | 2 002.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 768.00 | -3 952.00 | | 3 768.00 |
DL TOTAL (I) | 165 768.00 | 162 000.00 | | 165 768.00 |
DU Loans and Debts from Credit Institutions (3) | 17 736.00 | 32 111.00 | | 17 736.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 444.00 | 1 219.00 | | 65 444.00 |
DX Trade payables and related accounts | 77 121.00 | 134 919.00 | | 77 121.00 |
DY Tax and social security liabilities | 28 037.00 | 24 602.00 | | 28 037.00 |
EA Other liabilities | 2 260.00 | 6 614.00 | | 2 260.00 |
EC TOTAL (IV) | 190 598.00 | 199 463.00 | | 190 598.00 |
EE Grand total (I to V) | 356 366.00 | 361 463.00 | | 356 366.00 |
EG Accrued income and payables due within one year | 190 598.00 | 199 463.00 | | 190 598.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 736.00 | 32 111.00 | | 17 736.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 382 848.00 | | 382 848.00 | 382 848.00 |
FG Production sold - services | 119 656.00 | | 119 656.00 | 119 656.00 |
FJ Net sales | 502 504.00 | | 502 504.00 | 502 504.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 846.00 | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 507 371.00 | |
FS Purchases of goods (including customs duties) | | | 201 374.00 | |
FT Inventory change (goods) | | | -12 676.00 | |
FU Purchases of raw materials and other supplies | | | 6 997.00 | |
FW Other purchases and external expenses | | | 185 021.00 | |
FX Taxes, duties, and similar payments | | | 2 318.00 | |
FY Salaries and Wages | | | 83 464.00 | |
FZ Social Security Contributions | | | 26 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 287.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 600.00 | |
GE Other Expenses | | | 688.00 | |
GF Total Operating Expenses (II) | | | 501 304.00 | |
GG - OPERATING RESULT (I - II) | | | 6 066.00 | |
GL Other interest and similar income | | | 383.00 | |
GP Total financial income (V) | | | 383.00 | |
GR Interest and similar expenses | | | 2 681.00 | |
GU Total financial expenses (VI) | | | 2 681.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 908.00 | 2 554.00 | | 1 908.00 |
HL TOTAL REVENUE (I + III + V + VII) | 507 754.00 | 452 243.00 | | 507 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 503 985.00 | 456 195.00 | | 503 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 768.00 | -3 952.00 | | 3 768.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 170 812.00 | | 500.00 | 170 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 423.00 | |
I4 DECREASES Grand Total | | | 171 312.00 | |
IO DECREASES Total including other intangible assets | | | 135 229.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 661.00 | |
KD ACQUISITIONS Total including other intangible assets | 135 229.00 | | | 135 229.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 661.00 | | | 34 661.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 923.00 | | 500.00 | 923.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 621.00 | 4 287.00 | | 24 621.00 |
PE DEPRECIATION Total including other intangible assets | 429.00 | | | 429.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 192.00 | 4 287.00 | | 24 192.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 2 938.00 | 3 600.00 | 2 938.00 | 2 938.00 |
7B Total provisions for depreciation | 2 938.00 | 3 600.00 | 2 938.00 | 2 938.00 |
7C Grand total | 2 938.00 | 3 600.00 | 2 938.00 | 2 938.00 |
UE of which provisions and reversals: - Operating | | 3 600.00 | 2 938.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 77 121.00 | 77 121.00 | | 77 121.00 |
8C Staff and Related Accounts | 7 828.00 | 7 828.00 | | 7 828.00 |
8D Social Security and Other Social Organizations | 8 353.00 | 8 353.00 | | 8 353.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 260.00 | 2 260.00 | | 2 260.00 |
UT Other financial assets | 1 408.00 | | 1 408.00 | 1 408.00 |
UX Other trade receivables | 94 276.00 | 94 276.00 | | 94 276.00 |
VB VAT | 16 763.00 | 16 763.00 | | 16 763.00 |
VG Loans with a maturity of up to one year at origin | 17 736.00 | 17 736.00 | | 17 736.00 |
VI Group and Associates | 65 444.00 | 65 444.00 | | 65 444.00 |
VM Income taxes | 4 526.00 | 4 526.00 | | 4 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 887.00 | 887.00 | | 887.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47 345.00 | 47 345.00 | | 47 345.00 |
VS Prepaid expenses | 1 770.00 | 1 770.00 | | 1 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 166 088.00 | 164 680.00 | 1 408.00 | 166 088.00 |
VW VAT | 10 969.00 | 10 969.00 | | 10 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 190 598.00 | 190 598.00 | | 190 598.00 |
